Please can you help me

ABC Tech Valuation Estimate step 1: calculate FCF Step 2: Calculate Terminal Value Step 3: Calculate PV of FCF and Terminal Value Step I Net I ncome (After Tax) Add back D&A Substract NWC Substract CapEx step 2 Assumed growth rate use "build-up" rate as WACC Terminal value = step 3 pv of FCF Total Valuation to Equity Year "96,223 (SL.650,ooo) Year 2 SS76,223 (Sl,s96, 144) (SLsa.000) (SID3,777) Year 3 S756,223 So $576,223 Year 4 Sg36,223 So $756,223 Year S ($9,102, 185) So $36,223 Year 6 Sl,L72D34.15 SOOO Sggg,034 NOPAT EBIT Tenet operating .FCF NOPAT WACC new netsapital expenditures